Company registration number 03697800 (England and Wales)
ANALYTIC LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
PAGES FOR FILING WITH REGISTRAR
ANALYTIC LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
ANALYTIC LIMITED
BALANCE SHEET
AS AT
31 JANUARY 2026
31 January 2026
- 1 -
2026
2025
Notes
£
£
£
£
Fixed assets
Tangible assets
4
27,621
34,863
Investment property
5
200,000
200,000
227,621
234,863
Current assets
Stocks
50,847
170,310
Debtors
6
322,639
530,411
Cash at bank and in hand
310,700
163,242
684,186
863,963
Creditors: amounts falling due within one year
Loans and overdrafts
6,391
13,036
Taxation and social security
195,577
229,949
Other creditors
8
257,072
490,989
459,040
733,974
Net current assets
225,146
129,989
Total assets less current liabilities
452,767
364,852
Creditors: amounts falling due after more than one year
7
(23,334)
(28,234)
Provisions for liabilities
(39,116)
(39,116)
Net assets
390,317
297,502
Capital and reserves
Called up share capital
890
890
Share premium account
49,911
49,911
Non-distributable profits reserve
9
160,000
160,000
Distributable profit and loss reserves
179,516
86,701
Total equity
390,317
297,502
ANALYTIC LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 JANUARY 2026
31 January 2026
- 2 -

For the financial year ended 31 January 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 4 November 2026
Mr M J Trench
Director
Company registration number 03697800 (England and Wales)
ANALYTIC LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2026
31 January 2026
- 3 -
1
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

2
Accounting policies
Company information

Analytic Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit A3 Kingsway Business Park, Oldfield Road, Hampton, Middlesex, TW12 2HD.

2.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

2.2
Turnover

Turnover is recognised as net sales of property construction and maintenance services in the normal course of business, and is shown net of VAT and other sales related taxes.

 

Turnover is recognised in the month in which the work is completed

 

The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

 

2.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

ANALYTIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
2
Accounting policies
(Continued)
- 4 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Computers
25% reducing balance
Motor vehicles
25% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

2.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

2.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss, if applicable. Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

2.6
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered. Bank interest accruing on capital borrowed to fund the production of long term contracts is carried forward within long term contract balances.

2.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

2.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

ANALYTIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
2
Accounting policies
(Continued)
- 5 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

2.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

2.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2.11
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2026
2025
Number
Number
Total
7
7
ANALYTIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 6 -
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 February 2025
17,410
6,537
23,553
53,036
100,536
Additions
666
-
0
1,298
-
0
1,964
At 31 January 2026
18,076
6,537
24,851
53,036
102,500
Depreciation and impairment
At 1 February 2025
16,246
6,081
21,617
21,729
65,673
Depreciation charged in the year
457
114
808
7,827
9,206
At 31 January 2026
16,703
6,195
22,425
29,556
74,879
Carrying amount
At 31 January 2026
1,373
342
2,426
23,480
27,621
At 31 January 2025
1,164
456
1,936
31,307
34,863
5
Investment property
2026
£
Fair value
At 1 February 2025 and 31 January 2026
200,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out at by the directors of the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

6
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
320,216
525,411
Other debtors
2,423
5,000
322,639
530,411
7
Creditors: amounts falling due after more than one year
2026
2025
£
£
Bank loans and overdrafts
23,334
28,234
ANALYTIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 7 -
8
Other creditors falling due within one year
2026
2025
£
£
Trade creditors
110,069
315,545
Other creditors
7,992
140,394
Accruals and deferred income
139,011
35,050
257,072
490,989
9
Non-distributable profits reserve
2026
2025
£
£
At the beginning and end of the year
160,000
160,000
10
Related party transactions

The company made purchases from Vertex Homes Limited, an associated company, totalling £18,362 (2025: £20,440). At the balance sheet date, the company was owed £2,423 by Vertex Homes Limited (2025: the company owed £99,876 to Vertex Homes Limited).

The loans are interest free, unsecured and repayable upon demand.

 

 

ANALYTIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 8 -
11
Directors' transactions

Dividends totalling £50,000 (2025 - £11,600) were paid in the year in respect of shares held by the company's directors.

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Loan - Mr M J Trench
2.50
(31)
103,676
556
(50,689)
53,512
(31)
103,676
556
(50,689)
53,512

The loan is interest bearing and repayable upon demand.

2026-01-312025-02-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr M J Trench036978002025-02-012026-01-31036978002026-01-31036978002025-01-3103697800core:PlantMachinery2026-01-3103697800core:FurnitureFittings2026-01-3103697800core:ComputerEquipment2026-01-3103697800core:MotorVehicles2026-01-3103697800core:PlantMachinery2025-01-3103697800core:FurnitureFittings2025-01-3103697800core:ComputerEquipment2025-01-3103697800core:MotorVehicles2025-01-3103697800core:CurrentFinancialInstrumentscore:WithinOneYear2026-01-3103697800core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3103697800core:WithinOneYear2026-01-3103697800core:WithinOneYear2025-01-3103697800core:CurrentFinancialInstruments2026-01-3103697800core:CurrentFinancialInstruments2025-01-3103697800core:Non-currentFinancialInstrumentscore:AfterOneYear2026-01-3103697800core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-3103697800core:ShareCapital2026-01-3103697800core:ShareCapital2025-01-3103697800core:SharePremium2026-01-3103697800core:SharePremium2025-01-3103697800core:FurtherSpecificReserve1ComponentTotalEquity2026-01-3103697800core:FurtherSpecificReserve1ComponentTotalEquity2025-01-3103697800core:RetainedEarningsAccumulatedLosses2026-01-3103697800core:RetainedEarningsAccumulatedLosses2025-01-3103697800bus:Director12025-02-012026-01-3103697800core:PlantMachinery2025-02-012026-01-3103697800core:FurnitureFittings2025-02-012026-01-3103697800core:ComputerEquipment2025-02-012026-01-3103697800core:MotorVehicles2025-02-012026-01-31036978002024-02-012025-01-3103697800core:PlantMachinery2025-01-3103697800core:FurnitureFittings2025-01-3103697800core:ComputerEquipment2025-01-3103697800core:MotorVehicles2025-01-31036978002025-01-3103697800core:Non-currentFinancialInstruments2026-01-3103697800core:Non-currentFinancialInstruments2025-01-310369780012026-01-310369780022026-01-3103697800bus:PrivateLimitedCompanyLtd2025-02-012026-01-3103697800bus:FRS1022025-02-012026-01-3103697800bus:AuditExempt-NoAccountantsReport2025-02-012026-01-3103697800bus:SmallCompaniesRegimeForAccounts2025-02-012026-01-3103697800bus:FullAccounts2025-02-012026-01-31xbrli:purexbrli:sharesiso4217:GBP